[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -5.36%
YoY- -21.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 380,225 329,190 348,208 392,827 391,353 380,626 266,848 26.54%
PBT 260,948 202,696 206,652 267,080 278,958 253,798 144,508 48.12%
Tax -73,981 -51,886 -54,980 -61,304 -61,525 -58,288 -35,688 62.36%
NP 186,966 150,810 151,672 205,776 217,433 195,510 108,820 43.30%
-
NP to SH 186,966 150,810 151,672 205,776 217,433 195,510 108,820 43.30%
-
Tax Rate 28.35% 25.60% 26.61% 22.95% 22.06% 22.97% 24.70% -
Total Cost 193,258 178,380 196,536 187,051 173,920 185,116 158,028 14.31%
-
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 177,622 106,570 213,137 106,565 142,075 106,466 212,540 -11.24%
Div Payout % 95.00% 70.67% 140.53% 51.79% 65.34% 54.46% 195.31% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
NOSH 532,868 532,868 532,843 532,843 532,808 532,765 531,371 0.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 49.17% 45.81% 43.56% 52.38% 55.56% 51.37% 40.78% -
ROE 14.72% 12.51% 12.42% 17.42% 18.24% 17.37% 9.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 71.35 61.78 65.35 73.73 73.45 71.50 50.22 26.29%
EPS 35.09 28.30 28.48 38.66 40.85 36.76 20.48 43.04%
DPS 33.33 20.00 40.00 20.00 26.67 20.00 40.00 -11.42%
NAPS 2.3833 2.2616 2.2912 2.2165 2.2369 2.114 2.0777 9.55%
Adjusted Per Share Value based on latest NOSH - 532,843
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.82 60.45 63.94 72.13 71.86 69.89 49.00 26.54%
EPS 34.33 27.69 27.85 37.79 39.93 35.90 19.98 43.31%
DPS 32.62 19.57 39.14 19.57 26.09 19.55 39.03 -11.24%
NAPS 2.332 2.2128 2.2418 2.1686 2.1884 2.0664 2.0272 9.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.76 3.78 3.70 3.88 4.10 3.98 4.20 -
P/RPS 5.27 6.12 5.66 5.26 5.58 5.57 8.36 -26.41%
P/EPS 10.72 13.36 13.00 10.05 10.05 10.84 20.51 -35.03%
EY 9.33 7.49 7.69 9.95 9.95 9.23 4.88 53.86%
DY 8.87 5.29 10.81 5.15 6.50 5.03 9.52 -4.59%
P/NAPS 1.58 1.67 1.61 1.75 1.83 1.88 2.02 -15.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 25/11/20 27/08/20 -
Price 3.82 3.69 3.71 3.69 3.97 3.99 4.09 -
P/RPS 5.35 5.97 5.68 5.01 5.40 5.58 8.14 -24.34%
P/EPS 10.89 13.04 13.03 9.55 9.73 10.86 19.97 -33.17%
EY 9.19 7.67 7.67 10.47 10.28 9.20 5.01 49.68%
DY 8.73 5.42 10.78 5.42 6.72 5.01 9.78 -7.27%
P/NAPS 1.60 1.63 1.62 1.66 1.77 1.89 1.97 -12.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment